Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.8% first-year return on $123k initial cash invested.
-0.8%
Cash On Cash
6.14%
Cap Rate
1.05
DSCR
$5,234
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,234
Total Expenses
$5,316
Mortgage P&I
46%
$2,433
Property Taxes
4%
$197
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,308